The Auto Channel
The Largest Independent Automotive Research Resource
The Largest Independent Automotive Research Resource
Official Website of the New Car Buyer

Durakon Reports Further Progress in First Quarter Results

30 April 1999

Durakon Reports Further Progress in First Quarter Results
    *  First quarter diluted net income per share increased 27% to $0.28.
    *  Operating income rose 16%, led by further improvement in the Towing &
       Recovery segment.
       --  Towing & Recovery:    operating income doubled due to higher sales
                                 and plant utilization.
       --  Vehicle Accessories:  planned engineering costs on a new program
                                 reduced segment profitability.

                     Comparative First Quarter Highlights
                (Amounts in thousands, except per share data.)

                                          First Quarter Ended           %
                                       3/31/99        3/31/98         Change

    Net Sales                          $45,321        $46,068            (2)%
    Operating Income                    $2,708         $2,332            16%
    Net Income                          $1,754         $1,361            29%
    Net Income per Share (diluted)       $0.28          $0.22            27%
    Weighted Avg. Shares Outstanding
      (diluted)                          6,207          6,294            (1)%

    Vehicle Accessories segment
      -- Sales                         $20,228        $23,295           (13)%
      -- Operating Income               $1,717         $1,890            (9)%
    Towing & Recovery segment
      -- Sales                         $25,093        $22,773            10%
      -- Operating Income                 $991           $442           124%

    "Our first quarter growth in profitability is right on target with our
1999 plan and reflects a stronger Durakon.  We've divested underperforming
operations, reduced our cost structure, strengthened our independent
distribution and have become an industry leader in quality and technology.
With these fundamental improvements in place, we are positioned for further
progress."
    --  David W. Wright, President and Chief Executive Officer

    LAPEER, Mich., April 30 -- Durakon Industries, Inc.
today announced stronger profitability in the first quarter
compared with a year ago, with a 27% increase in diluted net income per share.
This marks Durakon's fifth consecutive quarter of year-to-year profit
improvement.
    Net income for the first quarter ended March 31, 1999, was $1.8 million or
$0.28 diluted net income per share, compared with net income of $1.4 million
or $0.22 diluted net income per share in last year's first quarter.  Although
net sales decreased 2% to $45.3 million from last year's strong first quarter,
operating income rose 16% to $2.7 million due to greater overall
profitability.
    The growth in Durakon's first quarter operating income was driven by a
solid performance in the Towing & Recovery segment.  Towing & Recovery's sales
increased 10% on the strength of an expanded distribution base and new
products, which led to greater plant utilization and higher gross margin.  As
a result, the segment's operating income rose 124% to $1.0 million.
    In the Vehicle Accessories segment, sales decreased 13%, primarily due to
the impact of the 1998 divestiture of Duraliner USA and soft international
sales.  Operating income decreased 9%, as higher gross margin was more than
offset by planned engineering costs related to a new OEM product program.
Even with the planned engineering costs, SG&A expenses decreased as first
quarter savings from the Duraliner USA divestiture continued on track.
    "Durakon's 27% increase in diluted net income per share reflects our
continuing progress in profitability," said David W. Wright, President and
Chief Executive Officer of Durakon Industries, Inc.  "Our Vehicle Accessories
segment is benefiting from a much leaner cost structure and our Towing &
Recovery segment is increasing plant utilization with its growth in sales."

    Forward-Looking Statements
    The discussion above contains forward-looking statements about the
company's future growth, profitability and competitive position.  Any such
statements are subject to risks and uncertainties, including changes in
economic and market conditions, industry competition, the success of new
product introductions, the realization of expected economies from productivity
programs and plant expansions, management of growth and other factors outside
the company's control, including factors discussed from time to time in the
company's filings with the Securities and Exchange Commission, including its
Annual Report on Form 10-K.  Readers are cautioned not to place undue reliance
on forward-looking statements, which reflect management's analysis only as of
the date hereof.  The company undertakes no obligation to update these
forward-looking statements to reflect events or circumstances that may arise
after the date hereof or to reflect actual results.
    Durakon Industries is the world's leading producer and marketer of pickup
truck bedliners, and is a leader in the production and marketing of rollback
car carriers and wheel-lift towing vehicles.  Durakon's world headquarters and
a major manufacturing facility are in Lapeer, Mich.  Other manufacturing
plants are in Greencastle, Penn.; Clinton, Tenn.; and Lerma, Mexico.
Durakon's common stock is traded on the Nasdaq Stock Market under the ticker
symbol DRKN.

                             DURAKON INDUSTRIES, INC.
                    CONDENSED CONSOLIDATED INCOME STATEMENTS
                                   (UNAUDITED)

                                                       Three months ended
                                                           March 31,
    ($ in 000's, except share data)
                                                      1999         1998

    Net sales                                        $45,321      $46,068
    Cost of products sold                             36,929       37,571

      Gross profit                                     8,392        8,497

    Selling, general and
      administrative expenses                          5,684        6,165

      Operating income                                 2,708        2,332

    Interest income, net                                 152           67

    Other expense, net                                   (19)        (128)

    Income before income taxes                         2,841        2,271

    Provision for income taxes                         1,087          910

    Net income                                        $1,754       $1,361

    Basic net income per share of common stock         $0.29        $0.22

    Diluted net income per share of common stock       $0.28        $0.22

    Weighted average basic shares                      6,125        6,237

    Weighted average diluted shares                    6,207        6,294


                             DURAKON INDUSTRIES, INC.
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                   (UNAUDITED)

                                                    March 31,   December 31,
    ($ in 000's)                                      1999          1998
                              ASSETS

    Current assets:
      Cash and equivalents                         $13,234         $15,433
      Accounts receivable, less allowance
       of $1,307 and $1,005                         24,122          22,743
      Inventories                                   18,970          16,177
      Prepaid expenses and other                     1,660           1,532
      Deferred income taxes                          1,685           1,685

        Total current assets                        59,671          57,570

    Property, plant and equipment, net              19,372          19,945
    Goodwill                                         9,793           9,923
    Patents, net                                       127             139
    Other assets                                       181             191

        TOTAL ASSETS                               $89,144         $87,768

    LIABILITIES AND SHAREHOLDERS' EQUITY

    Current liabilities:
      Current maturities of long-term debt            $252            $271
      Accounts payable                               8,472           9,301
      Other current liabilities                      6,644           6,231

         Total current liabilities                  15,368          15,803

    Long-term debt                                     771             801
    Deferred income taxes                            1,727           1,727
    Minority interest                                  524             534

         Total liabilities                          18,390          18,865

    Shareholders' equity:
      Preferred stock, $1 par value -
       100,000 shares authorized; none issued           --              --

      Common stock, without par value - 15,000,000
       shares authorized; 6,125,200 and 6,125,200
       shares issued and outstanding                16,059          16,059
      Accumulated translation adjustment             (300)           (397)
      Retained earnings                             54,995          53,241

         Total shareholders' equity                 70,754          68,903

    TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY     $89,144         $87,768


                             DURAKON INDUSTRIES, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                           THREE MONTHS ENDED MARCH 31,
                                   (UNAUDITED)

    ($ in 000's)                                        1999           1998
    Cash flows from operating activities:
      Net income                                       $1,754        $1,361
      Adjustment to reconcile net income to net cash
       provided by operating activities:
      Depreciation and amortization                     1,364         1,479
      Increase (decrease) in minority interest, net       (10)           63
      Net increase other assets                            10            --
      Net (increase) decrease in deferred income taxes     --            75

      Increase (decrease) due to changes in operating
       assets and liabilities:
       Accounts receivable                             (1,379)          584
       Inventories                                     (2,793)       (2,672)
       Prepaid expenses and other current assets         (128)           91
       Accounts payable                                  (829)         (215)
       Accrued expenses and other current liabilities     409          (158)

         Net cash provided by operating activities     (1,602)          608

    Cash flows from (used in) investing activities:
      Purchases of property, plant and equipment         (646)         (787)

         Net cash used in investing activities           (646)         (787)

    Cash flows from (used in) financing activities:
      Repayment of long-term debt                         (49)          (10)
      Repurchase of common stock                           --          (357)

         Net cash used in financing activities            (49)         (367)
    Effect of exchange rate changes on cash                97           (31)

    Cash and cash equivalents:
      Increase (decrease) for the period               (2,200)         (577)
      Balance, beginning of period                     15,434         7,907
    Balance, end of period                            $13,234        $7,330